[NCT] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -8.36%
YoY- 0.64%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 330,511 324,894 313,024 279,689 264,967 254,533 244,956 22.03%
PBT 53,625 63,077 59,388 51,390 53,647 54,338 57,938 -5.01%
Tax -14,560 -19,954 -16,588 -13,828 -14,378 -13,952 -15,746 -5.07%
NP 39,065 43,123 42,800 37,562 39,269 40,386 42,192 -4.99%
-
NP to SH 39,520 43,123 42,800 37,562 39,269 40,386 42,192 -4.25%
-
Tax Rate 27.15% 31.63% 27.93% 26.91% 26.80% 25.68% 27.18% -
Total Cost 291,446 281,771 270,224 242,127 225,698 214,147 202,764 27.27%
-
Net Worth 744,164 555,143 547,469 624,482 570,134 439,842 489,170 32.17%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 744,164 555,143 547,469 624,482 570,134 439,842 489,170 32.17%
NOSH 1,589,756 1,580,877 1,579,470 1,579,470 1,520,470 1,377,620 1,352,620 11.33%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.82% 13.27% 13.67% 13.43% 14.82% 15.87% 17.22% -
ROE 5.31% 7.77% 7.82% 6.01% 6.89% 9.18% 8.63% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 20.79 23.58 22.69 18.07 17.84 21.91 20.41 1.23%
EPS 2.49 3.13 3.10 2.43 2.64 3.48 3.51 -20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4681 0.4029 0.3968 0.4035 0.3839 0.3786 0.4075 9.65%
Adjusted Per Share Value based on latest NOSH - 1,589,756
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.84 17.54 16.90 15.10 14.30 13.74 13.22 22.05%
EPS 2.13 2.33 2.31 2.03 2.12 2.18 2.28 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4017 0.2997 0.2955 0.3371 0.3078 0.2374 0.2641 32.15%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.495 0.56 0.445 0.33 0.33 0.335 0.375 -
P/RPS 2.38 2.37 1.96 1.83 1.85 1.53 1.84 18.65%
P/EPS 19.91 17.89 14.35 13.60 12.48 9.64 10.67 51.39%
EY 5.02 5.59 6.97 7.35 8.01 10.38 9.37 -33.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.39 1.12 0.82 0.86 0.88 0.92 9.87%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 28/05/24 27/02/24 28/11/23 22/08/23 31/05/23 -
Price 0.47 0.505 0.525 0.325 0.33 0.35 0.355 -
P/RPS 2.26 2.14 2.31 1.80 1.85 1.60 1.74 18.98%
P/EPS 18.91 16.14 16.92 13.39 12.48 10.07 10.10 51.73%
EY 5.29 6.20 5.91 7.47 8.01 9.93 9.90 -34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.32 0.81 0.86 0.92 0.87 9.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment